[OFI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[OFI] ORIENTAL FOOD INDUSTRIES HLDG
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 95.34%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
OFI's Result
OFI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,857 125,509 93,152 62,100 29,842 108,555 81,278 -51.12%
PBT 1,039 10,968 6,992 4,693 2,428 9,024 7,179 -72.53%
Tax -239 -2,597 -1,522 -1,003 -539 -1,841 -1,451 -70.05%
NP 800 8,371 5,470 3,690 1,889 7,183 5,728 -73.17%
-
NP to SH 800 8,373 5,470 3,690 1,889 7,183 5,728 -73.17%
-
Tax Rate 23.00% 23.68% 21.77% 21.37% 22.20% 20.40% 20.21% -
Total Cost 27,057 117,138 87,682 58,410 27,953 101,372 75,550 -49.66%
-
Net Worth 92,030 90,567 86,968 85,199 86,354 85,811 83,999 6.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 41 - - - 30 - -
Div Payout % - 0.50% - - - 0.42% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,030 90,567 86,968 85,199 86,354 85,811 83,999 6.29%
NOSH 60,150 59,978 59,978 59,999 59,968 60,008 59,999 0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.87% 6.67% 5.87% 5.94% 6.33% 6.62% 7.05% -
ROE 0.87% 9.25% 6.29% 4.33% 2.19% 8.37% 6.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.31 209.26 155.31 103.50 49.76 180.90 135.46 -51.20%
EPS 1.33 13.96 9.12 6.15 3.15 11.97 9.55 -73.22%
DPS 0.00 0.07 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.53 1.51 1.45 1.42 1.44 1.43 1.40 6.11%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.61 52.30 38.81 25.88 12.43 45.23 33.87 -51.11%
EPS 0.33 3.49 2.28 1.54 0.79 2.99 2.39 -73.38%
DPS 0.00 0.02 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3835 0.3774 0.3624 0.355 0.3598 0.3575 0.35 6.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 1.13 1.17 1.09 1.27 1.15 1.00 -
P/RPS 2.48 0.54 0.75 1.05 2.55 0.64 0.74 124.44%
P/EPS 86.47 8.09 12.83 17.72 40.32 9.61 10.47 310.16%
EY 1.16 12.35 7.79 5.64 2.48 10.41 9.55 -75.56%
DY 0.00 0.06 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.75 0.75 0.81 0.77 0.88 0.80 0.71 3.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 26/02/07 27/11/06 23/08/06 30/05/06 24/02/06 -
Price 1.12 1.09 1.28 1.19 1.16 1.19 0.96 -
P/RPS 2.42 0.52 0.82 1.15 2.33 0.66 0.71 126.99%
P/EPS 84.21 7.81 14.04 19.35 36.83 9.94 10.06 313.87%
EY 1.19 12.81 7.13 5.17 2.72 10.06 9.94 -75.80%
DY 0.00 0.06 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.73 0.72 0.88 0.84 0.81 0.83 0.69 3.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment